Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $90,639 initial cash invested.
-0.11%
Cash On Cash
6.2%
Cap Rate
1.07
DSCR
$3,166
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,639
Downpayment
20%
$69,180
Closing costs
1%
$3,459
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,174
Mortgage P&I
53%
$1,668
Property Taxes
10%
$308
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348